Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.61% first-year return on $98,829 initial cash invested.
5.61%
Cash On Cash
7.96%
Cap Rate
1.33
DSCR
$4,208
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $3,746 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$3,746
Mortgage P&I
46%
$1,924
Property Taxes
6%
$246
Home Insurance
3%
$136
HOA
0%
$10
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463